1 / 6
37score
↓ $5,000
$185,000
MLS
Street view3538 N Lynhurst Dr
Indianapolis IN 46224 · Single Family · built 1957
3 bd1 ba1,225 sqft$151/sqft vs ZIP $159 −5%
1.33 lender DSCR (est.)
Rent covers the estimated payment 1.33× · walk-away floor 1.20 · medium confidence
How we compute this
Rent est. $1,685/mo (ZIP + bedroom comps) ÷ estimated monthly payment: 75% LTV, ~7.5% rate, 30‑yr term, insurance ~0.5%/yr, taxes from the county assessor. Assumptions as of 2026-09-12.
DSCR 1.33price cut 3%
The underwriting
The numbers (estimates, illustrative)
$185,000List price
$1,685Rent estimate / mo
1.33Lender DSCR (est.)
$2,594Taxes / yr · county assessor
$159ZIP median $ / sqft
37/100Deal Score
Monthly picture (illustrative)
| Rent est. | $1,685 |
| − Mortgage (P&I) | −$970 |
| − Taxes | −$216 |
| − Insurance | −$77 |
| = Cash flow before vacancy & repairs | $422 |
The numbers
- Price
- $185,000
- $ / sq ft
- $151 ZIP median $159
- Rent estimate
- $1,685/mo ZIP + bedroom comps
- Property taxes
- $2,594/yr 2% cap on assessed value $129,700
- PITIA (assumed)
- $1,263/mo 75% LTV at ~7.5% over 30 yr, taxes, insurance 0.5%/yr
- Lender DSCR (est.)
- 1.33 rent ÷ PITIA · lender floor 1.20
- Deal Score
- 37/100 DSCR 1.33 · price cut 3%
The property
- Beds / baths
- 3 / 1
- Living area
- 1,225 sq ft
- Lot
- 6,534 sq ft
- Year built
- 1957
- Property type
- Single Family
- HOA
- None on record
- Flood zone
- None (Zone X)
- Registered rental
- No
The listing
- Source
- Standard
- MLS #
- 22114687
- Listed
- Jul 17, 2026
- Days on market
- 92
- Listing agent
- Ali Rahimi · Trueblood Real Estate
2607048309 · alirahimi@truebloodre.com - Price history
- First asked $190,000 · previously $190,000 cut $5,000
Keep looking
Similar deals nearby
Ask Triad about this deal
Want a second opinion, a walkthrough, or an offer strategy?
We buy in Indianapolis ourselves. Tell us what you're thinking and our team replies within one business day. Free, no obligation.
All figures are illustrative estimates from the list price, public records, rent comps / HUD fair-market rent and assumed financing (75% LTV, ~7.5%, 30 yr, as of 2026-09-12). Not verified, not an offer, not investment advice. Triad Global, LLC is a real-estate investor, not a licensed brokerage. Listing data from public sources; verify everything before you bid. Equal Housing Opportunity.